0.863
Revenue¥B
4.015
3.968
3.913
3.895
4.001
4.134
4.210
4.309
4.328
4.305
0.884
1.47%
0.65%
22
10.90
Revenue growth%
26.31
28.86
27.00
29.80
27.24
28.78
30.13
28.49
31.20
31.63
13.63
30.13
28.82
27
27.18
Gross margin%
24.87
21.90
19.64
19.44
20.88
23.25
22.35
20.12
20.05
19.65
22.51
20.12
20.50
73
6.56
Operating margin%
15.82
14.30
15.56
18.24
19.87
20.57
21.22
24.12
21.61
20.83
7.45
21.22
20.22
72
15.42
Net margin%
21.20
19.07
20.24
21.77
24.03
24.31
25.58
28.42
29.81
32.04
19.85
28.42
24.17
56
13.69
P/E ratio (avg)x
15.73
14.33
15.18
13.30
13.77
13.20
12.33
12.30
11.82
12.09
21.48
12.30
13.25
89
17.37
EV/EBITx
54.39
57.11
54.45
54.20
62.60
73.74
75.53
71.98
72.85
76.47
10.35
73.74
67.29
53
5.76
FCF yield (avg)%
14.45
13.87
16.53
19.36
17.14
16.78
17.18
18.02
15.79
14.88
29.59
16.78
16.65
67
20.47
FCF margin%
15.12
16.09
15.11
15.06
13.06
15.71
16.02
16.80
14.37
11.71
3.22
15.71
15.11
65
0.159
FCF / Net incomex
2.649
2.579
3.081
3.033
3.646
3.862
4.017
3.928
3.842
3.766
1.773
3.862
3.706
21
28.94
ROIC%
2.64
0.54
0.40
0.40
0.40
1.15
3.76
3.99
3.42
1.76
9.91
3.42
1.46
48
20.42
Return on equity%
18.73
20.72
18.45
20.83
22.42
23.10
20.64
21.19
19.19
19.86
29.18
20.64
20.68
8
16.99
Return on assets%
14.11
14.78
14.90
15.10
16.17
13.98
13.69
14.57
16.48
18.44
6.32
14.57
14.84
67
0.39
EPS¥
0.19
0.16
0.14
0.13
0.11
0.10
0.10
0.10
0.10
0.10
0.44
(3.22%)
(6.77%)
—
23.44
EPS growth%
10.47
8.24
9.44
10.33
7.90
9.93
8.78
7.96
9.12
10.72
6.71
9.12
9.28
85
0.23
Bookvalue per sh¥
0.22
0.21
0.21
0.25
0.24
0.26
0.24
0.26
0.29
0.29
0.36
4.28%
4.57%
—
0.29
FCF per share¥
0.15
0.15
0.16
0.18
0.16
0.15
0.15
0.16
0.17
0.17
0.41
0.37%
1.97%
—
0.46
Dividend per sh¥
0.36
0.34
0.31
0.30
0.33
0.36
0.35
0.31
0.31
0.30
0.23
(2.06%)
(0.69%)
—
27.65
Div yield (avg)%
19.66
22.46
21.82
24.69
22.27
19.92
19.06
20.33
18.29
21.09
16.74
19.92
20.71
41
5.92
Payout ratio%
21.69
20.08
22.98
23.09
25.39
27.70
25.29
23.99
21.13
22.87
18.46
23.99
23.03
70
5.562
Shares (diluted)B
8.777
8.708
8.770
9.336
9.143
8.882
10.21
12.09
12.18
14.20
5.426
9.21%
4.94%
61
3.38
Buyback yield%
4.53
1.98
0.73
3.24
4.45
6.82
4.91
5.89
8.00
10.39
16.57
6.82
4.72
42
1.042
D/E ratiox
0.176
0.156
0.141
0.154
0.173
0.165
0.183
0.191
0.195
0.192
0.556
0.191
0.174
37
3.269
Enterprise value¥B
0.739
0.662
0.602
0.564
0.576
0.524
0.541
0.588
0.611
0.554
2.753
(0.76%)
(2.19%)
26
1.506
LT debt¥B
1.978
1.898
2.066
1.874
1.894
1.655
1.767
1.796
1.899
1.973
0.195
0.81%
0.50%
44
Revenue
¥4.305B
0.65%
1.00×
Cost of revenue
¥2.969B
0.62%
1.00×
Operating expenses
¥675.6M
0.61%
1.00×
Property and equipment
16.22%
Spread over hurdle
(0.28%)